Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.4% first-year return on $682k initial cash invested.
-25.4%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$7,936
Rent
-$14,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,936 income − $22,367 expenses = $14,431 out of pocket
Investment Breakdown
|
Purchase Price
$3247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$682k
Downpayment
20%
$649k
Closing costs
1%
$32,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,936
Total Expenses
$22,367
Mortgage P&I
205%
$16,302
Property Taxes
37%
$2,917
Home Insurance
14%
$1,084
HOA
0%
$0
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0